Beurs gesloten -
Japan Exchange
08:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.625
JPY
|
-1,46%
|
|
+2,91%
|
+14,04%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.662
|
43.804
|
59.229
|
60.330
|
48.720
|
37.880
|
-
|
-
|
Bedrijfswaarde
1 |
32.412
|
41.886
|
52.920
|
54.286
|
42.212
|
33.752
|
32.488
|
29.726
|
K/w-verhouding
|
14,8
x
|
12,7
x
|
14,7
x
|
12,8
x
|
15,5
x
|
27,2
x
|
12,3
x
|
9,21
x
|
Dividendrendement
|
1,61%
|
1,39%
|
1,33%
|
1,55%
|
2,39%
|
2,71%
|
2,89%
|
3,2%
|
Marktkapitalisatie/omzet
|
0,6
x
|
0,72
x
|
0,99
x
|
0,9
x
|
0,62
x
|
0,49
x
|
0,47
x
|
0,44
x
|
Bedrijfswaarde/omzet
|
0,59
x
|
0,69
x
|
0,88
x
|
0,81
x
|
0,54
x
|
0,44
x
|
0,4
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
6,2
x
|
5,5
x
|
6,48
x
|
6,8
x
|
4,92
x
|
4,66
x
|
3,53
x
|
2,68
x
|
Bedrijfswaarde/FCF
|
156
x
|
13,1
x
|
102
x
|
-23,7
x
|
29
x
|
-12,6
x
|
-138
x
|
9,55
x
|
FCF Yield
|
0,64%
|
7,66%
|
0,98%
|
-4,22%
|
3,45%
|
-7,91%
|
-0,72%
|
10,5%
|
Price to Book
|
1,33
x
|
1,65
x
|
1,65
x
|
1,36
x
|
1,03
x
|
0,79
x
|
0,73
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
20.237
|
20.261
|
21.832
|
23.311
|
23.311
|
23.311
|
-
|
-
|
Referentieprijs
2 |
1.614
|
2.162
|
2.713
|
2.588
|
2.090
|
1.625
|
1.625
|
1.625
|
Datum van publicatie
|
13-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54.752
|
60.595
|
59.976
|
66.848
|
77.962
|
76.625
|
81.050
|
85.625
|
EBITDA
1 |
5.228
|
7.622
|
8.166
|
7.986
|
8.572
|
7.250
|
9.200
|
11.100
|
Bedrijfsresultaat (EBIT)
1 |
3.028
|
4.916
|
5.179
|
4.684
|
4.739
|
1.000
|
4.475
|
5.988
|
Operationele Marge
|
5,53%
|
8,11%
|
8,64%
|
7,01%
|
6,08%
|
1,31%
|
5,52%
|
6,99%
|
Resultaat voor belastingen (EBT)
1 |
2.902
|
4.616
|
5.140
|
6.459
|
4.433
|
6.340
|
7.740
|
8.940
|
Nettowinst (verlies)
1 |
2.209
|
3.440
|
3.818
|
4.663
|
3.147
|
2.220
|
3.102
|
4.135
|
Nettomarge
|
4,03%
|
5,68%
|
6,37%
|
6,98%
|
4,04%
|
2,9%
|
3,83%
|
4,83%
|
WPA
2 |
109,2
|
169,8
|
184,6
|
202,3
|
135,0
|
59,63
|
132,4
|
176,4
|
Free Cash Flow
1 |
207,7
|
3.208
|
520
|
-2.290
|
1.455
|
-2.670
|
-235
|
3.114
|
FCF-marge
|
0,38%
|
5,29%
|
0,87%
|
-3,43%
|
1,87%
|
-3,48%
|
-0,29%
|
3,64%
|
Kasstroomconversie (ebitda)
|
3,97%
|
42,09%
|
6,37%
|
-
|
16,97%
|
-
|
-
|
28,05%
|
Kasstroomconversie (nettowinst)
|
9,4%
|
93,26%
|
13,62%
|
-
|
46,23%
|
-
|
-
|
75,31%
|
Dividend per aandeel
2 |
26,00
|
30,00
|
36,00
|
40,00
|
50,00
|
44,00
|
47,00
|
52,00
|
Datum van publicatie
|
13-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
29.933
|
30.662
|
27.111
|
32.865
|
14.948
|
30.969
|
17.758
|
18.121
|
35.879
|
18.926
|
21.281
|
40.207
|
20.071
|
17.684
|
37.755
|
18.181
|
18.613
|
36.794
|
20.310
|
18.848
|
39.206
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.325
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.504
|
2.412
|
2.049
|
3.130
|
784
|
2.003
|
1.749
|
932
|
2.681
|
1.087
|
2.420
|
3.507
|
1.593
|
-361
|
1.232
|
-258
|
138
|
-120
|
867
|
251,5
|
1.120
|
710
|
1.990
|
Operationele Marge
|
8,37%
|
7,87%
|
7,56%
|
9,52%
|
5,24%
|
6,47%
|
9,85%
|
5,14%
|
7,47%
|
5,74%
|
11,37%
|
8,72%
|
7,94%
|
-2,04%
|
3,26%
|
-1,42%
|
0,74%
|
-0,33%
|
4,27%
|
1,33%
|
2,86%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.193
|
-
|
1.732
|
-
|
-
|
2.199
|
2.217
|
-
|
-
|
3.048
|
-
|
6.175
|
98
|
-
|
-
|
1.139
|
-
|
1.431
|
-21
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.645
|
-
|
1.272
|
-
|
-
|
1.526
|
1.674
|
-
|
-
|
2.031
|
-
|
4.179
|
243
|
-
|
-
|
828
|
-
|
958
|
5
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,5%
|
-
|
4,69%
|
-
|
-
|
4,93%
|
9,43%
|
-
|
-
|
10,73%
|
-
|
10,39%
|
1,21%
|
-
|
-
|
4,55%
|
-
|
2,6%
|
0,02%
|
-
|
-
|
-
|
-
|
WPA
|
81,30
|
-
|
62,69
|
-
|
-
|
66,86
|
72,42
|
-
|
-
|
87,16
|
-
|
179,3
|
10,44
|
-
|
-
|
35,53
|
-
|
41,13
|
0,2200
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
14,00
|
-
|
16,00
|
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
25,00
|
-
|
-
|
-
|
-
|
-
|
22,00
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-11-19
|
14-05-20
|
10-11-20
|
14-05-21
|
10-11-21
|
10-11-21
|
09-02-22
|
13-05-22
|
13-05-22
|
04-08-22
|
10-11-22
|
10-11-22
|
09-02-23
|
12-05-23
|
12-05-23
|
07-08-23
|
10-11-23
|
10-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
250
|
1.918
|
6.309
|
6.044
|
6.508
|
4.128
|
5.392
|
8.154
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
208
|
3.208
|
520
|
-2.290
|
1.455
|
-2.670
|
-235
|
3.114
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
13,5%
|
12,2%
|
11,6%
|
6,9%
|
9,6%
|
10,8%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
8,21%
|
10,1%
|
10,1%
|
10,6%
|
8,25%
|
6,5%
|
7,5%
|
8,1%
|
Totale activa
1 |
26.914
|
34.120
|
37.678
|
44.187
|
38.132
|
34.154
|
41.367
|
51.049
|
Nettoactief per aandeel
2 |
1.209
|
1.307
|
1.640
|
1.899
|
2.023
|
2.069
|
2.218
|
2.375
|
Cashflow per aandeel
|
218,0
|
303,0
|
329,0
|
346,0
|
299,0
|
-
|
-
|
-
|
Capex
1 |
4.231
|
3.625
|
4.430
|
5.092
|
5.448
|
4.967
|
5.333
|
5.500
|
Capex/omzet
|
7,73%
|
5,98%
|
7,39%
|
7,62%
|
6,99%
|
6,48%
|
6,58%
|
6,42%
|
Datum van publicatie
|
13-05-19
|
14-05-20
|
14-05-21
|
13-05-22
|
12-05-23
|
-
|
-
|
-
|
Laatste slotkoers
1.625
JPY Gemiddelde koersdoel
1.833
JPY Spread / Gemiddelde doel +12,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,04% | 246 mln. | | +11,65% | 109 mld. | | -3,80% | 28,24 mld. | | +11,79% | 22,19 mld. | | -12,51% | 18,29 mld. | | -7,70% | 17,4 mld. | | +14,47% | 16,08 mld. | | -10,08% | 11,55 mld. | | -1,15% | 10,45 mld. | | -2,81% | 9,65 mld. |
Elektronische apparatuur & onderdelen - Andere
|